XML 38 R23.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information
6 Months Ended
Jun. 30, 2017
Segment Reporting [Abstract]  
SEGMENT INFORMATION

12. SEGMENT INFORMATION

As of June 30, 2017, the Company owns and manages properties within five segments: (1) Philadelphia Central Business District (CBD), (2) Pennsylvania Suburbs, (3) Metropolitan Washington, D.C., (4) Austin, Texas and (5) Other. The Philadelphia CBD segment includes properties located in the City of Philadelphia in Pennsylvania. The Pennsylvania Suburbs segment includes properties in Chester, Delaware, and Montgomery counties in the Philadelphia suburbs. The Metropolitan Washington, D.C. segment includes properties in the District of Columbia, Northern Virginia and southern Maryland. The Austin, Texas segment includes properties in the City of Austin, Texas. The Other segment includes properties located in Camden county in New Jersey and properties in New Castle county in Delaware. On February 2, 2017, the Company sold its last two remaining properties located in California, which were previously included in the Other segment. See Note 3, “Real Estate Investments,” for further information. In addition to the five segments, the corporate group is responsible for cash and investment management, development of certain real estate properties during the construction period, and certain other general support functions. Land held for development and construction in progress are transferred to operating properties by region upon completion of the associated construction or project.

The following tables provide selected asset information and results of operations of the Company's reportable segments (in thousands):

 

Real estate investments, at cost:

 

 

 

 

 

 

 

 

 

 

June 30, 2017

 

 

December 31, 2016

 

Philadelphia CBD

 

$

1,536,488

 

 

$

1,320,974

 

Pennsylvania Suburbs

 

 

1,024,252

 

 

 

1,005,446

 

Metropolitan Washington, D.C.

 

 

974,152

 

 

 

975,987

 

Austin, Texas

 

 

146,859

 

 

 

146,794

 

Other

 

 

87,927

 

 

 

137,094

 

 

 

$

3,769,678

 

 

$

3,586,295

 

Assets held for sale

 

 

-

 

 

 

73,591

 

      Operating properties

 

$

3,769,678

 

 

$

3,659,886

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

Construction-in-progress

 

$

119,690

 

 

$

297,462

 

Land held for development (a)

 

$

125,157

 

 

$

150,970

 

 

(a)

As of June 30, 2017, the Company categorized 50 acres of land held for development located in the Other segment as held for sale in accordance with applicable accounting standards for long lived assets. See Note 3, “Real Estate Investments,” for further information.

 

None of the above aforementioned sales or properties classified as held for sale are considered significant dispositions under the accounting guidance for discontinued operations.

Net operating income (in thousands):

 

Three-month periods ended

 

 

June 30,

 

 

2017

 

 

2016

 

 

Total revenue

 

 

Operating expenses (a)

 

 

Net operating income (loss)

 

 

Total revenue

 

 

Operating expenses (a)

 

 

Net operating income

 

Philadelphia CBD

$

54,451

 

 

$

(21,464

)

 

$

32,987

 

 

$

48,082

 

 

$

(19,775

)

 

$

28,307

 

Pennsylvania Suburbs

 

35,157

 

 

 

(11,240

)

 

 

23,917

 

 

 

35,102

 

 

 

(12,580

)

 

 

22,522

 

Metropolitan Washington, D.C.

 

22,749

 

 

 

(8,464

)

 

 

14,285

 

 

 

25,291

 

 

 

(8,768

)

 

 

16,523

 

Austin, Texas

 

8,763

 

 

 

(4,132

)

 

 

4,631

 

 

 

7,850

 

 

 

(2,911

)

 

 

4,939

 

Other

 

4,160

 

 

 

(2,580

)

 

 

1,580

 

 

 

9,062

 

 

 

(5,074

)

 

 

3,988

 

Corporate

 

2,511

 

 

 

(2,738

)

 

 

(227

)

 

 

1,794

 

 

 

(1,113

)

 

 

681

 

Operating properties

$

127,791

 

 

$

(50,618

)

 

$

77,173

 

 

$

127,181

 

 

$

(50,221

)

 

$

76,960

 

 

 

Six-month periods ended

 

 

June 30,

 

 

2017

 

 

2016

 

 

Total revenue

 

 

Operating expenses (a)

 

 

Net operating income

 

 

Total revenue

 

 

Operating expenses (a)

 

 

Net operating income

 

Philadelphia CBD

$

108,900

 

 

$

(42,301

)

 

$

66,599

 

 

$

97,752

 

 

$

(39,031

)

 

$

58,721

 

Pennsylvania Suburbs

 

70,812

 

 

 

(23,824

)

 

 

46,988

 

 

 

72,208

 

 

 

(25,735

)

 

 

46,473

 

Metropolitan Washington, D.C.

 

46,111

 

 

 

(17,847

)

 

 

28,264

 

 

 

52,630

 

 

 

(19,667

)

 

 

32,963

 

Austin, Texas

 

17,886

 

 

 

(7,705

)

 

 

10,181

 

 

 

16,397

 

 

 

(6,166

)

 

 

10,231

 

Other

 

10,522

 

 

 

(6,436

)

 

 

4,086

 

 

 

21,802

 

 

 

(12,676

)

 

 

9,126

 

Corporate

 

4,480

 

 

 

(3,586

)

 

 

894

 

 

 

2,894

 

 

 

(1,721

)

 

 

1,173

 

Operating properties

$

258,711

 

 

$

(101,699

)

 

$

157,012

 

 

$

263,683

 

 

$

(104,996

)

 

$

158,687

 

 

(a)  Includes property operating expense, real estate taxes and third party management expense.

 

Unconsolidated real estate ventures (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in real estate ventures, at equity

 

 

Equity in income (loss) of real estate ventures

 

 

As of

 

 

Three-month periods ended June 30,

 

 

Six-month periods ended June 30,

 

 

June 30, 2017

 

 

December 31, 2016

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Philadelphia CBD

$

43,164

 

 

$

48,691

 

 

$

45

 

 

$

(475

)

 

$

(21

)

 

$

(20

)

Pennsylvania Suburbs

 

3,296

 

 

 

15,421

 

 

 

148

 

 

 

315

 

 

 

424

 

 

 

580

 

Metropolitan Washington, D.C.

 

143,088

 

 

 

141,786

 

 

 

(75

)

 

 

(332

)

 

 

392

 

 

 

(781

)

Austin, Texas

 

53,752

 

 

 

52,886

 

 

 

1,646

 

 

 

(459

)

 

 

1,281

 

 

 

(738

)

MAP Venture (a)

 

16,989

 

 

 

20,893

 

 

 

(787

)

 

 

(1,042

)

 

 

(1,904

)

 

 

(1,598

)

Other

 

1,818

 

 

 

1,654

 

 

 

107

 

 

 

327

 

 

 

164

 

 

 

488

 

Total

$

262,107

 

 

$

281,331

 

 

$

1,084

 

 

$

(1,666

)

 

$

336

 

 

$

(2,069

)

(a)

The MAP Venture represents a joint venture formed between the Company and MAP Ground Lease Holdings LLC, an affiliate of Och-Ziff Capital Management Group, LLC, on February 4, 2016. The MAP Venture’s business operations, including properties in Richmond, Virginia; Metropolitan Washington, D.C.; New Jersey/Delaware and Pennsylvania Suburbs, are centrally managed with the results reported to management of the Company on a consolidated basis. As a result, the investment in the MAP Venture is separately presented. All other unconsolidated real estate ventures are managed consistently with the Company’s regional segments.

Net operating income (“NOI”) is a non-GAAP financial measure defined as total revenue less property operating expenses, real estate taxes and third party management expenses. Property operating expenses that are included in determining NOI consist of costs that are necessary and allocable to our operating properties such as utilities, property-level salaries, repairs and maintenance, property insurance, management fees and bad debt expense. General and administrative expenses that are not reflected in NOI primarily consist of corporate-level salaries, amortization of share awards and professional fees that are incurred as part of corporate office management. All companies may not calculate NOI in the same manner. NOI is the measure that is used by the Company to evaluate the operating performance of its real estate assets by segment. The Company believes NOI provides useful information to investors regarding the financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level. While NOI is a relevant and widely used measure of operating performance of real estate investment trusts, it does not represent cash flow from operations or net income as defined by GAAP and should not be considered as an alternative to those measures in evaluating our liquidity or operating performance. NOI does not reflect interest expenses, real estate impairment losses, depreciation and amortization costs, capital expenditures and leasing costs. The Company believes that net income (loss), as defined by GAAP, is the most appropriate earnings measure. The following is a reconciliation of consolidated net income (loss), as defined by GAAP, to consolidated NOI, (in thousands):

 

 

Three-month periods ended June 30,

 

 

Six-month periods ended June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

7,698

 

 

$

(1,323

)

 

$

28,969

 

 

$

44,987

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

20,304

 

 

 

19,829

 

 

 

41,741

 

 

 

43,520

 

Interest expense - amortization of deferred financing costs

 

596

 

 

 

644

 

 

 

1,230

 

 

 

1,418

 

Interest expense - financing obligation

 

-

 

 

 

242

 

 

 

-

 

 

 

523

 

Depreciation and amortization

 

44,263

 

 

 

46,907

 

 

 

90,155

 

 

 

95,780

 

General and administrative expenses

 

6,320

 

 

 

6,076

 

 

 

15,745

 

 

 

15,196

 

Equity in (income) loss of Real Estate Ventures

 

(1,084

)

 

 

1,666

 

 

 

(336

)

 

 

2,069

 

Provision for impairment

 

327

 

 

 

5,679

 

 

 

3,057

 

 

 

13,069

 

Loss on early extinguishment of debt

 

-

 

 

 

-

 

 

 

-

 

 

 

66,590

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

163

 

 

 

359

 

 

 

556

 

 

 

679

 

Net gain (loss) on disposition of real estate

 

1,088

 

 

 

(727

)

 

 

8,411

 

 

 

114,729

 

Net gain on Real Estate Venture transactions

 

-

 

 

 

3,128

 

 

 

14,582

 

 

 

9,057

 

Consolidated net operating income

$

77,173

 

 

$

76,960

 

 

$

157,012

 

 

$

158,687